Emmis Corporation Financial Ratios — EMMS Stock

Profitability (USD)

	2006 Y	2007 Y	2008 Y	2009 Y	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y
As of date	02/28/2006	02/28/2007	02/29/2008	02/28/2009	02/28/2010	02/28/2011	02/29/2012	02/28/2013	02/28/2014	02/28/2015	02/29/2016	02/28/2017	02/28/2018	02/28/2019	02/29/2020

Return on Common Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Return on Assets (%)	21.45	8.35	-0.12	-31.96	-19.82	-3.21	6.44	14.53	16.5	-33.27	0.65	4.33	29.31	9.18	21.96
Return on Capital (%)	- -	24.97	- -	- -	- -	- -	- -	- -	- -	- -	-0.36	- -	- -	-6.5	- -
Return on Invested Capital (%)	- -	2.22	- -	- -	- -	- -	- -	- -	- -	- -	-2.12	- -	- -	-3.73	- -
Gross Margin (%)	33.22	28.79	19.36	16.37	15.01	19.83	17.27	21.43	22.49	23.93	20.76	16.07	19.35	2.59	16.89
EBITDA Margin (%)	14.65	20.66	15.12	16.58	9.74	13.17	7.83	12.34	14.19	16.94	15.13	10.78	12.13	-23.27	-30.55
Operating Margin (%)	9.45	16.62	11.3	12.35	5.1	9.97	5.49	9.93	11.82	14.45	12.63	8.54	9.69	-26.75	-33.4
Incremental Operating Margin (%)	-102.3	-134.55	91.35	-0.26	39.22	-35.28	73.43	-136.44	52.69	30.88	79.23	64.64	5.95	- -	- -
Pretax Margin (%)	-10.29	0.87	-4.34	-118.77	-65.46	-1.14	1.7	-4.52	7.11	-24.81	0.76	6.11	49.18	31.34	-85.92
Profit Margin (%)	94.79	31.59	-0.4	-97.51	-50.57	-7.19	12.95	22.32	21.2	-41.72	0.91	6.11	55.31	58.54	127.13
Net Income to Common Margin (%)	92.41	29.09	-3.08	-100.41	-54.33	-11.67	8.7	21.4	21.2	-41.72	0.84	6.11	55.31	58.54	127.13
Effective Tax Rate (%)	- -	64.48	- -	- -	- -	- -	- -	- -	- -	- -	117.22	- -	- -	28.42	- -
Dvd Payout Ratio (%)	- -	-1,907.29	-34.09	-1.35	4.18	58.79	-27.13	-213.98	- -	- -	5.62	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Credit (USD)

API ChatGPT

	2006 Y	2007 Y	2008 Y	2009 Y	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y
As of date	02/28/2006	02/28/2007	02/29/2008	02/28/2009	02/28/2010	02/28/2011	02/29/2012	02/28/2013	02/28/2014	02/28/2015	02/29/2016	02/28/2017	02/28/2018	02/28/2019	02/29/2020

Total Debt	797	502	442	421	341	331	238	144	127	258	246	214	139	81	65
ST Debt	129	5	6	4	3	3	8	12	13	7	18	24	16	32	9
LT Debt	668	497	436	417	338	328	230	131	115	251	228	190	123	49	57
Total Debt/EBITDA	14.42	6.76	8.7	8.25	14.44	11.61	15.02	5.94	4.38	6.39	7.01	9.25	7.71	-8.72	-5.4
Net Debt/EBITDA	11.87	6.48	8.32	7.46	14.15	11.4	14.66	5.58	4.2	6.3	6.89	8.76	7.48	-8.25	3.1
Total Debt/EBIT	22.36	8.4	11.64	11.08	27.56	15.34	21.41	7.38	5.26	7.49	8.41	11.68	9.65	-7.58	-4.94
Net Debt/EBIT	18.41	8.05	11.13	10.01	27.01	15.06	20.9	6.93	5.04	7.39	8.25	11.06	9.37	-7.17	2.83
EBITDA to Interest Expense	- -	- -	1.48	2.04	0.95	1.73	0.8	1.16	4.12	2.36	1.85	1.28	1.19	-1.3	-3.18
EBITDA-CapEx/Interest Expense	- -	- -	1.3	1.22	0.76	1.52	0.54	1	3.69	2.15	1.67	1.13	1.07	-1.33	-3.26
EBIT to Interest Expense	- -	- -	1.11	1.52	0.5	1.31	0.56	0.93	3.43	2.01	1.54	1.02	0.95	-1.49	-3.47
Interest Expense	- -	- -	34	25	25	16	20	21	7	17	19	18	15	7	4
Common Equity/Total Assets	-15.88	-23.59	-23.7	-78.75	-141.47	-152.45	-185.53	-224.91	-205.37	-194.44	-202.9	-217.48	-201.78	-220.31	-215.31
Long-Term Debt/Equity (%)	208.61	172.19	146.68	- -	- -	- -	- -	354.44	137.85	- -	- -	- -	156.97	48.58	47.24
Long-Term Debt/Capital (%)	110.33	185.72	193.45	-387.28	-107.51	-95.95	-66.27	-33.06	-31.07	-73.75	-63.63	-49.79	-32.54	-11.76	-13.73
Long-Term Debt/Total Assets (%)	44.16	41.17	38.27	56.43	67.8	69.36	67.41	50.26	43.31	75.68	72.02	65.8	45.31	20.51	25.52
Total Debt/Equity (%)	248.95	173.78	148.57	-6,020.87	-263.38	-233.12	-445.17	387.13	152.9	-2,119.94	-1,735.81	-5,327.99	177.46	80.61	54.6
Total Debt/Capital (%)	131.67	187.44	195.94	-391.24	-108.6	-96.91	-68.57	-36.11	-34.47	-75.76	-68.53	-55.96	-36.79	-19.51	-15.87
Total Debt/Total Assets (%)	52.7	41.55	38.77	57.01	68.49	70.06	69.75	54.9	48.04	77.74	77.57	73.95	51.22	34.03	29.49
Net Debt to Equity	204.97	166.6	142.01	-5,438.71	-258.12	-228.85	-434.65	363.58	146.53	-2,089.74	-1,704.32	-5,045.39	172.21	76.28	-31.32
Net Debt/Capital (%)	141.27	194.78	205.02	-256.41	-104.17	-93.47	-65.88	-33.19	-32.56	-73.88	-66.46	-51.46	-35.31	-18.27	7.43
EBITDA	55	74	51	51	24	29	16	24	29	40	35	23	18	-9	-12
EBITDA-CapEx	43	69	45	31	19	25	11	21	26	37	32	20	16	-10	-12
Operating Income (Loss)	36	60	38	38	12	22	11	19	24	34	29	18	14	-11	-13

Liquidity (USD)

API ChatGPT

	2006 Y	2007 Y	2008 Y	2009 Y	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y
As of date	02/28/2006	02/28/2007	02/29/2008	02/28/2009	02/28/2010	02/28/2011	02/29/2012	02/28/2013	02/28/2014	02/28/2015	02/29/2016	02/28/2017	02/28/2018	02/28/2019	02/29/2020

Cash Ratio	0.63	0.35	0.32	0.7	0.12	0.12	0.1	0.19	0.11	0.09	0.09	0.21	0.13	0.08	4.56
Current Ratio	1.15	2.03	1.85	2.23	1.31	1.24	1.01	1.13	1.1	1.31	1.01	0.85	1.83	0.52	5.46
Quick Ratio	0.93	1.42	1.32	1.48	0.92	0.89	0.64	0.82	0.74	0.96	0.77	0.69	0.76	0.28	4.78
CFO/Avg Current Liab	0.42	0.2	0.81	0.73	0.45	0.36	0.07	0.04	0.52	0.4	0.53	0.36	- -	0.17	-0.33
Common Equity/Total Assets	-15.88	-23.59	-23.7	-78.75	-141.47	-152.45	-185.53	-224.91	-205.37	-194.44	-202.9	-217.48	-201.78	-220.31	-215.31
Long-Term Debt/Equity (%)	208.61	172.19	146.68	- -	- -	- -	- -	354.44	137.85	- -	- -	- -	156.97	48.58	47.24
Long-Term Debt/Capital (%)	110.33	185.72	193.45	-387.28	-107.51	-95.95	-66.27	-33.06	-31.07	-73.75	-63.63	-49.79	-32.54	-11.76	-13.73
Long-Term Debt/Total Assets (%)	44.16	41.17	38.27	56.43	67.8	69.36	67.41	50.26	43.31	75.68	72.02	65.8	45.31	20.51	25.52
Total Debt/Equity (%)	248.95	173.78	148.57	-6,020.87	-263.38	-233.12	-445.17	387.13	152.9	-2,119.94	-1,735.81	-5,327.99	177.46	80.61	54.6
Total Debt/Capital (%)	131.67	187.44	195.94	-391.24	-108.6	-96.91	-68.57	-36.11	-34.47	-75.76	-68.53	-55.96	-36.79	-19.51	-15.87
Total Debt/Total Assets (%)	52.7	41.55	38.77	57.01	68.49	70.06	69.75	54.9	48.04	77.74	77.57	73.95	51.22	34.03	29.49
CFO/Total Liabilities	5.91	3.03	5.75	5.85	4.09	3.18	0.95	0.82	13.57	5.37	7.59	6.57	-0.04	5.63	-12.39
CFO/CapEx	5.81	5.26	7.76	2.13	5.37	5.74	0.73	0.55	8.08	5.25	7.41	6.76	-0.04	34.09	-39.79
Altman's Z-Score	0.55	0.99	0.71	-1.45	-5.05	-6.01	-3.83	-5.5	-4.22	-5.32	-6.07	-7.06	-5.35	-4.19	-3.63

Working Capital (USD)

API ChatGPT

	2006 Y	2007 Y	2008 Y	2009 Y	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y
As of date	02/28/2006	02/28/2007	02/29/2008	02/28/2009	02/28/2010	02/28/2011	02/29/2012	02/28/2013	02/28/2014	02/28/2015	02/29/2016	02/28/2017	02/28/2018	02/28/2019	02/29/2020

Accounts Receivable Turnover	5.86	5.63	5.4	5.88	6.09	5.71	5.97	6.88	6.94	6.96	6.41	6.99	6.31	2.45	4.8
Days Sales Outstanding	62.24	64.86	67.57	62.06	59.93	63.87	61.17	53.02	52.6	52.41	56.96	52.22	57.86	148.75	76.04
Inventory Turnover	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	11.18	12.02	16.33	17.75	17.71	17.45	16.92	16.89	18.43	19.62	20.81	16.73	12.1	7.36	10.07
Accounts Payable Turnover Days	32.66	30.37	22.35	20.57	20.61	20.92	21.58	21.61	19.81	18.61	17.54	21.81	30.16	49.57	36.24
Cash Conversion Cycle	29.58	34.49	45.22	41.49	39.33	42.95	39.59	31.41	32.79	33.8	39.42	30.4	27.7	99.18	39.8
Inventory to Cash Days	62.24	64.86	67.57	62.06	59.93	63.87	61.17	53.02	52.6	52.41	56.96	52.22	57.86	148.75	76.04
Inventories	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

API ChatGPT

	2006 Y	2007 Y	2008 Y	2009 Y	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y
As of date	02/28/2006	02/28/2007	02/29/2008	02/28/2009	02/28/2010	02/28/2011	02/29/2012	02/28/2013	02/28/2014	02/28/2015	02/29/2016	02/28/2017	02/28/2018	02/28/2019	02/29/2020

Market Capitalization	431	306	108	11	33	42	28	63	127	91	23	67	103	97	- -
- Cash & Cash Equivalents	141	21	19	41	7	6	6	9	5	4	4	11	4	4	93
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	48	51	54	53	49	48	48	47	48	47	38	33	31	28	- -
+ Total Debt	797	502	442	421	341	331	238	144	127	258	246	214	139	81	65
Enterprise Value	1,136	838	584	445	417	414	308	245	297	392	303	302	268	202	-28
Total Capital	605	268	225	-108	-314	-342	-347	-398	-370	-340	-358	-382	-378	-415	-413
Total Debt/Capital (%)	131.67	187.44	195.94	-391.24	-108.6	-96.91	-68.57	-36.11	-34.47	-75.76	-68.53	-55.96	-36.79	-19.51	-15.87
Total Debt / EV	0.7	0.6	0.76	0.95	0.82	0.8	0.77	0.59	0.43	0.66	0.81	0.71	0.52	0.4	-2.37
EV/Sales	3.01	2.33	1.74	1.44	1.72	1.91	1.52	1.25	1.45	1.65	1.31	1.41	1.81	5.05	- -
EV/EBITDA	20.55	11.28	11.51	8.72	17.65	14.53	19.45	10.12	10.2	9.73	8.65	13.07	14.9	- -	- -
EV/EBIT	31.85	14.03	15.4	11.7	33.7	19.2	27.73	12.57	12.25	11.4	10.37	16.5	18.66	- -	- -
EV/Cash Flow to Firm	16.11	30.05	7.85	6.93	9.43	9.91	1.46	39.77	6.15	8.47	13.87	8.07	15.34	15.67	- -
EV/Free Cash Flow to Firm	13.74	25.25	7.24	5.25	8.51	9.17	1.43	25.72	5.79	7.88	12	7.5	13.9	15.4	- -
Diluted Market Cap	431	306	108	11	33	42	33	63	145	91	24	68	105	103	- -
Diluted Enterprise Value	1,136	838	584	445	417	414	313	245	314	392	304	303	271	208	-28
EV per Share	106.03	90.04	63.94	48.93	45.04	43.77	32.16	25.09	29.33	36.86	27.46	25.1	21.74	15.99	- -
TTM Sales	377	360	336	308	243	216	202	196	205	238	231	215	148	40	40
TTM EBITDA	55	74	51	51	24	29	16	24	29	40	35	23	18	-9	-12
TTM Operating Income	36	60	38	38	12	22	11	19	24	34	29	18	14	-11	-13
TTM Cash Flow to Firm	71	28	74	64	44	42	211	6	48	46	22	37	18	13	-10
TTM Free Cash Flow to Firm	83	33	81	85	49	45	216	10	51	50	25	40	19	13	-10

Multiples (USD)

API ChatGPT

	2006 Y	2007 Y	2008 Y	2009 Y	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y
As of date	02/28/2006	02/28/2007	02/29/2008	02/28/2009	02/28/2010	02/28/2011	02/29/2012	02/28/2013	02/28/2014	02/28/2015	02/29/2016	02/28/2017	02/28/2018	02/28/2019	02/29/2020

Price/Free Cash Flow	5.22	9.22	1.98	0.18	1.1	1.81	3.7	12.06	5.21	4.16	0.84	3.06	60.69	12.97	- -
EV/EBIT	31.85	14.03	15.4	11.7	33.7	19.2	27.73	12.57	12.25	11.4	10.37	16.5	18.66	- -	- -
Enterprise Value	1,136	838	584	445	417	414	308	245	297	392	303	302	268	202	-28
Low Price	61.16	32	8.08	1	0.97	1.73	2.32	2.72	5.72	6.64	1.7	1.92	4.28	6.26	6.86
EV/Sales	3.01	2.33	1.74	1.44	1.72	1.91	1.52	1.25	1.45	1.65	1.31	1.41	1.81	5.05	- -
EV/EBITDA	20.55	11.28	11.51	8.72	17.65	14.53	19.45	10.12	10.2	9.73	8.65	13.07	14.9	- -	- -
Price/Earnings	1.24	2.93	- -	- -	- -	- -	1.59	1.5	2.93	- -	11.98	5.08	1.25	4.15	- -
Price/Earnings Average	1.46	4.26	-23.08	-0.2	-0.21	-2.09	1.87	1.55	2.23	-1.08	25.12	5.05	0.92	4.94	- -
Price/Earnings High	3.01	6.15	-38.41	-0.44	-0.46	-3.67	2.72	2.39	3.42	-1.56	48.16	7.95	1.27	6.31	- -
Price/Earnings Low	1.88	2.85	-7.14	-0.03	-0.07	-0.65	1.26	0.63	1.33	-0.71	9.61	1.76	0.64	3.38	- -
Price/Book Value	-1.79	-1.07	-0.4	-0.02	-0.05	-0.06	-0.04	-0.11	-0.23	-0.14	-0.04	-0.11	-0.19	-0.18	- -
Price/Book Value Average	-2.12	-1.56	-0.88	-0.11	-0.04	-0.07	-0.05	-0.11	-0.18	-0.17	-0.08	-0.11	-0.14	-0.22	- -
Price/Book Value High	-4.37	-2.26	-1.47	-0.23	-0.09	-0.13	-0.08	-0.17	-0.27	-0.24	-0.15	-0.17	-0.19	-0.28	- -
Price/Book Value Low	-2.73	-1.05	-0.27	-0.02	-0.01	-0.02	-0.04	-0.05	-0.11	-0.11	-0.03	-0.04	-0.1	-0.15	- -
Price/Tangible Book Value	-0.72	-0.49	-0.18	-0.02	-0.07	-0.08	-0.12	-0.5	-1.59	-0.37	-0.1	-0.32	-1.05	3.48	- -
Price/Tangible Book Value Average	-0.85	-0.71	-0.39	-0.11	-0.05	-0.11	-0.15	-0.52	-1.21	-0.43	-0.21	-0.32	-0.77	4.15	- -
Price/Tangible Book Value High	-1.76	-1.02	-0.65	-0.25	-0.12	-0.19	-0.21	-0.79	-1.86	-0.63	-0.4	-0.5	-1.06	5.3	- -
Price/Tangible Book Value Low	-1.1	-0.47	-0.12	-0.02	-0.02	-0.03	-0.1	-0.21	-0.72	-0.29	-0.08	-0.11	-0.54	2.84	- -
Price/Sales	1.14	0.85	0.32	0.04	0.14	0.19	0.14	0.32	0.62	0.38	0.1	0.31	0.69	2.43	- -
Price/Sales Average	1.35	1.24	0.71	0.2	0.11	0.24	0.16	0.33	0.47	0.45	0.21	0.31	0.51	2.89	- -
Price/Sales High	2.78	1.79	1.18	0.44	0.25	0.43	0.24	0.51	0.72	0.65	0.41	0.49	0.7	3.69	- -
Price/Sales Low	1.74	0.83	0.22	0.03	0.04	0.08	0.11	0.14	0.28	0.3	0.08	0.11	0.36	1.98	- -
Price/Cash Flow	6.11	10.97	2.23	0.26	1.3	2.13	7.44	34.06	5.15	4.96	0.93	3.46	-1,391.54	12.51	- -
Price/Cash Flow Average	7.22	15.99	4.92	1.42	1.06	2.7	8.78	35.32	3.93	5.79	1.95	3.44	-1,026.37	14.9	- -
Price/Cash Flow High	14.88	23.06	8.19	3.12	2.34	4.74	12.74	54.37	6.02	8.37	3.74	5.41	-1,404.89	19.03	- -
Price/Cash Flow Low	9.29	10.68	1.52	0.21	0.35	0.84	5.91	14.39	2.35	3.83	0.75	1.2	-714.12	10.2	- -
Price/Free Cash Flow Average	6.16	13.43	4.36	0.96	0.89	2.3	4.36	12.51	3.97	4.86	1.76	3.05	44.77	15.44	- -
Price/Free Cash Flow High	12.7	19.37	7.26	2.12	1.97	4.04	6.33	19.26	6.09	7.03	3.38	4.79	61.27	19.72	- -
Price/Free Cash Flow Low	7.93	8.97	1.35	0.14	0.29	0.71	2.94	5.1	2.37	3.21	0.67	1.06	31.15	10.57	- -
EV/Sales Average	3.22	2.72	2.13	1.61	1.69	1.97	1.55	1.26	1.3	1.71	1.42	1.41	1.63	5.52	- -
EV/Sales High	4.65	3.27	2.6	1.85	1.83	2.15	1.62	1.44	1.55	1.91	1.61	1.58	1.81	6.32	- -
EV/Sales Low	3.6	2.31	1.64	1.44	1.62	1.8	1.49	1.06	1.11	1.56	1.29	1.21	1.47	4.6	- -
EV/EBITDA Average	21.96	13.16	14.08	9.71	17.38	14.92	19.77	10.22	9.16	10.11	9.38	13.05	13.4	-23.71	2.27
EV/EBITDA High	31.73	15.82	17.2	11.16	18.78	16.32	20.71	11.67	10.94	11.29	10.67	14.7	14.95	-27.15	2.27
EV/EBITDA Low	24.6	11.17	10.83	8.67	16.62	13.65	19.09	8.62	7.82	9.21	8.52	11.19	12.12	-19.79	2.27
EV/EBIT Average	34.04	16.37	18.83	13.03	33.19	19.72	28.18	12.69	11	11.85	11.25	16.48	16.78	-20.62	2.08
EV/EBIT High	49.19	19.66	23.01	14.98	35.85	21.57	29.52	14.5	13.13	13.24	12.78	18.55	18.72	-23.61	2.08
EV/EBIT Low	38.14	13.89	14.49	11.65	31.73	18.03	27.21	10.71	9.39	10.8	10.21	14.12	15.17	-17.21	2.08
Last Price	40.24	32.88	11.84	1.24	3.6	4.4	2.92	6.44	12.56	8.6	2.12	5.54	8.34	7.68	7.22
High Price	97.96	69.08	43.44	14.96	6.48	9.8	5	10.28	14.68	14.52	8.52	8.66	8.42	11.68	13.5
Enterprise Value Average	1,214	978	715	496	411	426	313	247	267	407	329	302	241	220	-28
Enterprise Value High	1,754	1,175	873	570	444	465	328	282	318	455	374	340	269	252	-28
Enterprise Value Low	1,360	830	550	443	393	389	302	209	228	371	298	259	218	184	-28

Shares Outstanding	9	9	9	9	9	10	10	10	10	11	12	12	13	13	13
Diluted Weighted Avg Shares	11	9	9	9	9	9	11	10	12	11	11	12	13	13	- -
Basic Weighted Avg Shares	11	9	9	9	9	9	10	10	10	11	11	12	12	13	- -
Revenue per Share	35.23	38.64	36.74	33.86	26.19	22.87	21.12	20.09	20.26	22.38	20.97	17.82	12.03	3.16	- -
EBITDA per Share	5.16	7.98	5.56	5.61	2.55	3.01	1.65	2.48	2.87	3.79	3.17	1.92	1.46	-0.74	- -
Operating Income per Share	3.33	6.42	4.15	4.18	1.34	2.28	1.16	2	2.39	3.23	2.65	1.52	1.17	-0.85	- -
Basic EPS, GAAP	32.56	11.24	-1.13	-34	-14.23	-2.67	1.84	4.3	4.29	-9.33	0.18	1.09	6.65	1.85	- -
Basic EPS from Cont Ops	-2.38	-0.37	-1.21	-32.98	-12.84	-0.35	3.73	-0.19	4.8	-9.03	-0.03	1.1	6.86	0.71	- -
Diluted EPS, GAAP	32.56	11.24	-1.13	-34	-14.23	-2.67	1.57	4.3	3.78	-9.33	0.17	1.07	6.5	1.74	- -
Diluted EPS from Cont Ops	-2.38	-0.37	-1.21	-32.98	-12.84	-0.35	3.18	-0.19	4.23	-9.03	-0.03	1.08	6.71	0.67	- -
Dividend per Share	0.84	17.1	1.54	1.43	0.43	0.47	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	6.58	3	5.3	4.8	2.77	2.07	0.39	0.19	2.44	1.74	2.28	1.6	-0.01	0.61	- -
Free Cash Flow per Basic Share	5.45	2.43	4.62	2.54	2.26	1.71	-0.14	-0.16	2.14	1.41	1.97	1.36	-0.15	0.6	- -
Cash & Equivalents per Share	13.15	2.23	2.13	4.48	0.74	0.64	0.59	0.9	0.52	0.35	0.4	0.94	0.33	0.34	- -
Book Value per Share	-22.42	-30.62	-29.56	-64.01	-76.11	-76.1	-66.04	-60.3	-53.81	-60.58	-58.22	-52.26	-44.31	-41.55	- -
Tangible Book Value per Share	-55.71	-67.45	-66.89	-59.76	-53.28	-52.57	-23.76	-12.94	-7.91	-23.11	-21.5	-17.26	-7.94	2.21	- -

Emmis Corporation

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)